Valuation Swisscom AG OTC Markets

Stocks

Delayed OTC Markets Other stock markets 10:58:40 2026-07-08 EDT			5-day change	1st Jan Change
75.94 ^USD	+0.27%		+0.64%	+4.33%

06-11	Morgan Stanley Downgrades Swisscom to Underweight, Cuts PT	MT
06-11	Paris and London Open Higher Despite Turbulent Night in the Middle East

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	26,657	26,243	26,212	26,134	29,812	31,729	-	-
Change	-	-1.55%	-0.12%	-0.3%	14.07%	6.43%	-	-
Enterprise Value (EV) ¹	34,363	33,617	33,283	41,731	45,445	47,271	47,025	46,459
Change	-	-2.17%	-0.99%	25.38%	8.9%	4.02%	-0.52%	-1.2%
P/E	14.5x	16.4x	15.3x	16.9x	23.5x	23.1x	21.3x	19.4x
PBR	2.47x	2.35x	2.26x	2.15x	2.44x	2.58x	2.59x	2.68x
PEG	-	-1.3x	2.25x	-1.71x	-1.3x	2.85x	2.53x	2.02x
Capitalization / Revenue	2.38x	2.36x	2.37x	2.37x	1.98x	2.16x	2.16x	2.17x
EV / Revenue	3.07x	3.03x	3.01x	3.78x	3.02x	3.21x	3.21x	3.17x
EV / EBITDA	7.66x	7.63x	7.2x	9.58x	6.87x	7.08x	6.96x	6.74x
EV / EBIT	16.6x	16.5x	15.1x	21.4x	23.6x	22.7x	21.1x	19.4x
EV / FCF	19.5x	24.9x	22.5x	29x	31.7x	33.9x	30.3x	24.3x
FCF Yield	5.12%	4.01%	4.45%	3.44%	3.15%	2.95%	3.3%	4.12%
Dividend per Share ²	22	22	22	22	22	26.95	27.97	28.92
Rate of return	4.28%	4.34%	4.35%	4.36%	3.82%	4.4%	4.57%	4.72%
EPS ²	35.37	30.93	33.03	29.77	24.54	26.53	28.76	31.53
Distribution rate	62.2%	71.1%	66.6%	73.9%	89.6%	102%	97.2%	91.7%
Net sales ¹	11,183	11,112	11,072	11,036	15,048	14,716	14,662	14,633
EBITDA ¹	4,484	4,406	4,622	4,355	6,617	6,676	6,758	6,894
EBIT ¹	2,066	2,040	2,205	1,951	1,925	2,082	2,226	2,392
Net income ¹	1,832	1,602	1,711	1,541	1,271	1,441	1,531	1,697
Net Debt ¹	7,706	7,374	7,071	15,597	15,633	15,542	15,296	14,730
Reference price ²	514.60	506.60	506.00	504.50	575.50	612.50	612.50	612.50
Nbr of stocks (in thousands)	51,802	51,802	51,802	51,802	51,802	51,802	-	-
Announcement Date	2/3/22	2/8/23	2/7/24	2/13/25	2/12/26	-	-	-

¹CHF in Million²CHF

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
CHINA MOBILE LIMITED	11.01x	1.27x	3.94x	7.28%	216B
VERIZON COMMUNICATIONS, INC.	8.84x	2.33x	6.26x	6.63%	178B
DEUTSCHE TELEKOM AG	12.83x	2.08x	4.79x	4.39%	142B
AMÉRICA MÓVIL, S.A.B. DE C.V.	12.99x	2.04x	5.13x	2.4%	78.83B
NTT, INC.	11.78x	1.74x	7.43x	3.65%	74.46B
CHINA TELECOM CORPORATION LIMITED	11.56x	0.75x	2.79x	6.97%	70.83B
SAUDI TELECOM COMPANY	15.56x	2.71x	8.5x	5.06%	57.95B
SINGAPORE TELECOMMUNICATIONS LIMITED	23.57x	5.32x	19.43x	4.54%	55.42B
ORANGE	16.24x	1.8x	5.63x	4.94%	48.38B
Average	13.82x	2.23x	7.10x	5.1%	102.39B
Weighted average by Cap.	12.46x	2.03x	6.12x	5.55%